Company Valuation: LACROIX Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 201.8 125.9 139.5 44.01 54.48 83.83 - -
Change - -37.61% 10.82% -68.45% 23.78% 53.88% - -
Enterprise Value (EV) 1 306.5 266.3 254.1 158.5 143.2 158.5 146.9 139.8
Change - -13.1% -4.6% -37.62% -9.67% 10.74% -7.32% -4.83%
P/E 8.1x 10.6x 32.7x -1.3x -1.37x 6.46x - -
PBR 1.31x 1.07x 0.78x 0.32x 0.61x 0.8x 0.71x 0.63x
PEG - -0.2x -0.5x 0x -0.1x -0x - -
Capitalization / Revenue 0.4x 0.18x 0.18x 0.07x 0.12x 0.18x 0.17x 0.17x
EV / Revenue 0.61x 0.38x 0.33x 0.25x 0.32x 0.35x 0.31x 0.28x
EV / EBITDA 9.91x 6.02x 6.11x 6.23x 4.2x 4.38x 3.69x 3.11x
EV / EBIT 17.8x 12.3x 14.2x 30.8x 6.78x 6.98x 5.57x 4.45x
EV / FCF -12x -14.8x 13.1x 12.6x 4.64x 11.3x 10.4x 11x
FCF Yield -8.36% -6.78% 7.65% 7.95% 21.5% 8.83% 9.6% 9.08%
Dividend per Share 2 0.85 0.8 0.7 - - 0.53 1.21 1.49
Rate of return 1.97% 2.97% 2.35% - - 2.97% 6.78% 8.35%
EPS 2 5.32 2.53 0.91 -7.21 -8.45 2.765 - -
Distribution rate 16% 31.6% 76.9% - - 19.2% - -
Net sales 1 501.4 707.8 761.2 635.6 445.5 457.3 480.2 503.5
EBITDA 1 30.94 44.26 41.55 25.45 34.1 36.2 39.8 45
EBIT 1 17.2 21.7 17.85 5.151 21.1 22.7 26.4 31.4
Net income 1 21.61 11.9 4.268 -33.76 -39.7 12.4 16.2 20
Net Debt 1 104.7 140.4 114.6 114.5 88.68 74.7 63.1 56
Reference price 2 43.10 26.90 29.80 9.40 11.60 17.85 17.85 17.85
Nbr of stocks (in thousands) 4,682 4,680 4,682 4,682 4,696 4,696 - -
Announcement Date 23/03/22 28/03/23 02/04/24 31/03/25 31/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.46x0.35x4.38x2.97% 9.73Cr
26.94x3.15x17.16x1.94% 26TCr
17.77x2.33x10.46x2.88% 26TCr
31.88x4.08x18.82x1.53% 20TCr
35.78x5.32x22.65x1.06% 16TCr
44.55x5.98x26.68x0.96% 15TCr
42.55x7x28.19x0.1% 9.9TCr
87.58x11.02x62.54x0.36% 9.28TCr
31.76x5.13x17.85x1.42% 8.66TCr
30.09x5.36x19.65x1.29% 5.53TCr
Average 35.54x 4.97x 22.84x 1.45% 13.53TCr
Weighted average by Cap. 34.63x 4.73x 21.88x 1.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LACR Stock
  4. Valuation LACROIX Group